Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L & M 21 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   0.9% 0.7% 1.6% 16.6% 26.8% 0.0% 18.4% 14.5%   Credit score (0-100)   91 96 76 10 2 0 7 15   Credit rating   A AA A BB B N/A B BB   Credit limit (kDKK)   274.1 490.6 8.1 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   1,395 1,429 1,427 91 0 0 0 0   Gross profit   1,142 1,242 1,229 -53.4 -23.6 0.0 0.0 0.0   EBITDA   1,127 1,242 1,229 -53.4 -23.6 0.0 0.0 0.0   EBIT   2,784 2,512 536 -444 -23.6 0.0 0.0 0.0   Pre-tax profit (PTP)   1,820.8 1,582.8 -767.4 -1,677.9 -23.6 0.0 0.0 0.0   Net earnings   855.0 1,717.6 -860.3 -1,851.2 185.4 0.0 0.0 0.0   Pre-tax profit without non-rec. items   1,821 1,583 -767 -1,678 -23.6 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   25,100 26,500 18,400 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,257 3,974 3,114 1,263 1,448 0.0 0.0 0.0   Interest-bearing liabilities   21,278 21,287 14,526 1.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,332 27,089 19,360 1,278 1,462 0.0 0.0 0.0   Net Debt   21,276 21,286 14,523 0.7 -1.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   1,395 1,429 1,427 91 0 0 0 0   Net sales growth   2.2% 2.4% -0.1% -93.6% -100.0% 0.0% 0.0% 0.0%   Gross profit   1,142 1,242 1,229 -53.4 -23.6 0.0 0.0 0.0   Gross profit growth   0.3% 8.7% -1.0% 0.0% 55.9% 0.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,332 27,089 19,360 1,278 1,462 0 0 0   Balance sheet change%   2.9% 6.9% -28.5% -93.4% 14.4% -100.0% 0.0% 0.0%   Added value   2,783.8 2,511.7 536.2 -444.5 -23.6 0.0 0.0 0.0   Added value %   199.6% 175.8% 37.6% -486.9% 0.0% 0.0% 0.0% 0.0%   Investments   1,694 1,400 -8,100 -18,400 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A EBITDA %   80.8% 86.9% 86.1% -58.5% 0.0% 0.0% 0.0% 0.0%   EBIT %   199.6% 175.8% 37.6% -486.9% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   243.8% 202.3% 43.6% 832.7% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   61.3% 120.2% -60.3% -2,028.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -57.5% 31.3% -11.7% -1,599.6% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   130.6% 110.8% -53.8% -1,838.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.1% 9.6% 2.3% -4.3% -1.7% 0.0% 0.0% 0.0%   ROI %   12.0% 10.3% 2.5% -4.7% -1.7% 0.0% 0.0% 0.0%   ROE %   46.7% 55.1% -24.3% -84.6% 13.7% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   8.9% 14.7% 16.1% 98.8% 99.1% 0.0% 0.0% 0.0%   Relative indebtedness %   1,654.6% 1,617.9% 1,138.5% 16.2% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,654.4% 1,617.8% 1,138.3% 15.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,887.9% 1,714.6% 1,181.4% -1.4% 4.3% 0.0% 0.0% 0.0%   Gearing %   942.9% 535.6% 466.5% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 4.4% 7.3% 17.0% 0.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.0 0.1 0.1 86.3 108.3 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.1 86.3 108.3 0.0 0.0 0.0   Cash and cash equivalent   1.9 0.7 2.6 0.6 1.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 26.3 24.9 34.1 209.2 0.0 0.0 0.0   Current assets / Net sales %   16.7% 41.2% 67.3% 1,399.5% 0.0% 0.0% 0.0% 0.0%   Net working capital   -9,984.3 -9,614.5 -5,938.5 1,262.7 1,448.1 0.0 0.0 0.0   Net working capital %   -715.9% -673.0% -416.1% 1,383.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   1,395 0 0 0 0 0 0 0   Added value / employee   2,784 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,127 0 0 0 0 0 0 0   EBIT / employee   2,784 0 0 0 0 0 0 0   Net earnings / employee   855 0 0 0 0 0 0 0